[PANAMY] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[PANAMY] PANASONIC MANUFACTURING MSIA
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -130.31%
YoY- -291.5%
Quarter Report
Latest QR
Upcoming QR
PANAMY's Result
PANAMY's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 702,208 548,209 370,682 192,128 768,148 606,057 399,148 45.68%
PBT -42,657 7,837 -177 -16,147 63,109 43,816 28,983 -
Tax 37,783 -5,000 -600 -100 -9,500 -7,659 -5,662 -
NP -4,874 2,837 -777 -16,247 53,609 36,157 23,321 -
-
NP to SH -4,874 2,837 -777 -16,247 53,609 36,157 23,321 -
-
Tax Rate - 63.80% - - 15.05% 17.48% 19.54% -
Total Cost 707,082 545,372 371,459 208,375 714,539 569,900 375,827 52.34%
-
Net Worth 591,929 605,672 601,567 586,714 622,654 614,766 602,008 -1.11%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 121,546 9,112 - - 9,112 9,112 - -
Div Payout % 0.00% 321.20% - - 17.00% 25.20% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 591,929 605,672 601,567 586,714 622,654 614,766 602,008 -1.11%
NOSH 60,773 60,749 60,703 60,736 60,746 60,747 60,747 0.02%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -0.69% 0.52% -0.21% -8.46% 6.98% 5.97% 5.84% -
ROE -0.82% 0.47% -0.13% -2.77% 8.61% 5.88% 3.87% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1,155.46 902.41 610.65 316.33 1,264.51 997.66 657.06 45.64%
EPS -8.02 4.67 -1.28 -26.75 88.25 59.52 38.39 -
DPS 200.00 15.00 0.00 0.00 15.00 15.00 0.00 -
NAPS 9.74 9.97 9.91 9.66 10.25 10.12 9.91 -1.14%
Adjusted Per Share Value based on latest NOSH - 60,736
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1,155.98 902.46 610.22 316.28 1,264.53 997.69 657.08 45.68%
EPS -8.02 4.67 -1.28 -26.75 88.25 59.52 38.39 -
DPS 200.09 15.00 0.00 0.00 15.00 15.00 0.00 -
NAPS 9.7444 9.9706 9.903 9.6585 10.2502 10.1203 9.9103 -1.11%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 10.20 10.50 10.20 10.20 10.50 10.80 10.60 -
P/RPS 0.88 1.16 1.67 3.22 0.83 1.08 1.61 -33.12%
P/EPS -127.18 224.84 -796.88 -38.13 11.90 18.15 27.61 -
EY -0.79 0.44 -0.13 -2.62 8.40 5.51 3.62 -
DY 19.61 1.43 0.00 0.00 1.43 1.39 0.00 -
P/NAPS 1.05 1.05 1.03 1.06 1.02 1.07 1.07 -1.24%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 23/02/05 08/11/04 24/08/04 26/05/04 19/02/04 13/11/03 -
Price 9.90 10.30 10.30 10.30 10.10 10.50 10.50 -
P/RPS 0.86 1.14 1.69 3.26 0.80 1.05 1.60 -33.86%
P/EPS -123.44 220.56 -804.69 -38.50 11.44 17.64 27.35 -
EY -0.81 0.45 -0.12 -2.60 8.74 5.67 3.66 -
DY 20.20 1.46 0.00 0.00 1.49 1.43 0.00 -
P/NAPS 1.02 1.03 1.04 1.07 0.99 1.04 1.06 -2.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment